Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.29% first-year return on $66,298 initial cash invested.
1.29%
Cash On Cash
7.34%
Cap Rate
1.15
DSCR
$2,836
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,765 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,298
Downpayment
20%
$45,998
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,765
Mortgage P&I
43%
$1,223
Property Taxes
4%
$102
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farmhouse • Greenville • Clemson •Lakes•Upstate SC | $3,849 | $222 | 3 | 3 | 2.83 mi |
Luxury 3BR In Upstate! | $4,646 | $268 | 3 | 2.5 | 3.14 mi |
Entire house for visit/business | $2,913 | $168 | 3 | 2.5 | 3.4 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY